Bubble Burst? Nope! Just Slow Down! - AMTD Group
-
Upload
khangminh22 -
Category
Documents
-
view
1 -
download
0
Transcript of Bubble Burst? Nope! Just Slow Down! - AMTD Group
Please contact AMTD Asset Management Limited at (852) 3163 3288 for further product information. Please read the Important Disclosures and General Disclosures on Page 20.
Equity Research
June 30, 2017
Bubble Burst? Nope! Just Slow Down!
Home sales to slow down; sector valuation to de-rate as the strictest tightening keeps going
2016 was a harvest year for real estate developers, Home-purchase-restriction (HPR) was loosened in 2nd and 3rd tier
cities, mortgage rate was lowered, and developers recorded strong sales growth with rapid home price surge. However,
as inventory dropped to a healthy level, tightening cycle ticked in again.
Sales performance in larger cities and that in lower tier cities diverged in 5M17: GFA sold in top 36 cities declined by
25% yoy vs. national GFA sold grew by 14% yoy. Giants are expanding their market shares, mid-sized developers’
market share has been compressed further. The era of oligopoly has come.
Property sector share price on average has gained 50% YTD; sector average PE is approaching their highs in 2015
and 2012. We expect the property sector valuation to de-rate in 2H17. We selectively overweigh developers with
achievable presales growth, less share price gain YTD, and relatively low valuation. We are cautious on developers
with big share price gains.
Donald Yu Michelle Li Analyst Analyst
+852 3163 3384 +852 3163 3383
June 30, 2017 China Property Sector
AMTD Equity Research 2
Contents
Executive summary ................................................................................................................................................ 3
Omni-directional tightening in 2017 ....................................................................................................................... 5
Less quota for Singles, 2-3 year of lockup period for home resold ....................................................................................... 5
More than HPR: strict approval of pre-sales price, bond issuance suspension and enlarge land supplies ............................. 6
Sales growth momentum halted............................................................................................................................. 8
Tightening policies show their efficiency. ............................................................................................................................ 8
Pre-sales price approval is the key in 2H2017 .................................................................................................................... 9
Inventories & Investment ...................................................................................................................................... 10
Last round of loosening succeed in destocking ................................................................................................................. 10
Fierce competition of land auction in 2nd tier cities, more capital flows into 3rd tier cities recently. ....................................... 11
Real estate investment come to steady and healthy growth after unreasonable growth in 2011-2013................................. 12
Consolidators are growing fast ............................................................................................................................. 13
Great financial improvement after a loosening year. ......................................................................................................... 13
Booking margins also have improved in FY16 .................................................................................................................. 14
Sales performances of listed developers are unexpectedly good....................................................................................... 15
Who have got too much land bank? ................................................................................................................................. 17
Be cautious on giants, look for safe margin after consolidators gained more YTD.............................................................. 18
June 30, 2017 China Property Sector
AMTD Equity Research 3
Executive summary
Be cautious on giants, look for safety margin
We expect the property sector valuation to de-rate in 2H17. We selectively overweigh
developers with achievable presales growth, less share price gain YTD, and relatively low
valuation. We are cautious on developers with big share price gains YTD, as main
consolidators such as Evergrande and Country Garden performed very well YTD, up by
187% and 106%. Thanks to the rapid growth of contracted sales in 3rd tier cities. Sunac
also gained 137% YTD. We believe positive factors of 3rd tier cities have been priced in
share price of Evergrande/ Country Garden/ COGO.
The 12mth forward P/E of property sector is about 8.3x, approaching their highs in 2015
and in 2012. We look back to 6 year ago, the hardest time in 2011, the market cap
weighted P/E of property sector was only 4x. Giants and 3rd tier cities players with over
50% gain YTD should be avoided. On the other hand, names with low P/E & P/B, 15%
ROE and high dividend yield should have higher safety margin and attractive.
Omni-directional tightening in 2017
New HPR introduced in 2017 reduced valid demand in 1st tier cities. A couple used to be
allowed to own 4 units, but now is only allowed to own 2 units. The HPR requires 5 year
social security record for home buying. Buyers with unpaid mortgages are required to put
down 50%/70% down payment for their first home/second homes. 1st and 2nd tier cities
introduced 2-3 year lockup period for home resold. Presale price cap is stricter than before,
making developers to delay project launches. Land supply have been enlarged to stabilize
land price in short term.
Sales growth momentum halted
As the HPR loosened in 2016, GFA sold grew strongly by 22.5% yoy in 2016. However,
as HPR tightened again, the growth in GFA sold in 5M17 slowed down to 14.3% yoy,
comparing to a 33.2% yoy growth for 5M16. Sales performance in larger cities and that in
lower tier cities diverged in 5M17: GFA sold in top 36 cities declined by 25% yoy vs.
national GFA sold grew by 14% yoy. Most developer are patient to wait till Golden Sept. &
Silver Oct (金九银十) in order to launch projects at a desirable price. We believe the strict
tightening intends to cool down the market and lower home price, not clamp down the
market.
Inventory lowered and investment of real estate come to steady and healthy growth
Due to the strong sales in 2016/17, national inventory months have declined to a very
healthy level of only 21.3 months in May 2017, the lowest level since 2011. This gives
room and time for the tightening policies. Saleable GFA peaked in Feb. 2016. Then it
declined steadily and recorded yoy declined in Nov. 2016. It is the first time recorded yoy
decline of saleable GFA since 2004. In May 2017, saleable GFA declined by 8.5% yoy,
while saleable residential GFA further declined by 17.8% yoy. Meanwhile, the growth of
newly commence GFA are lower than that of GFA sold in 2015/2016/first 5 months of 2017.
It indicates 1) developers are more cautious on commencement, in order to avoid liquidity
crisis; and 2) uncertainty of policy trend in the near term.
Great improvement after a loosening year
18 of 29 developers have lowered their net gearing ratio in FY16. Booking GPM in FY16
have significantly improved as well. In FY15, only 4 of 29 companies recorded yoy
increase of GPM. In FY16, only 7 of 29 companies recorded decline of GPM.
June 30, 2017 China Property Sector
AMTD Equity Research 4
The era of oligopoly has come
Listed developers’ performances are unexpectedly good. 5 companies have achieved over
50% of their target. Longfor even achieved 69% of its target. Developers mainly in 3rd tier
cities, Evergrande, Country Garden and COGO, achieved 75.9%/ 30.9%/ 126.5% yoy
growth. The era of oligopoly has come. Top 20 companies accounted for 25.2% of total
home sales in China. Top 100 companies accounted for 44.8% of total sales. 21-100
ranking companies only accounted for 19.6% of total sales. In first 5 months of 2017, top
20 accounted for 59.6% of total sales, top 100 accounted for 37.1% of total sales, 21-100
ranking companies only accounted for 22.5%.
June 30, 2017 China Property Sector
AMTD Equity Research 5
Omni-directional tightening in 2017
New round tightening has come for cooling down home price. Stricter HPR, pre-sales price
restriction, high down payment rate and suspension of bond issuance are all applied.
Less quota for Singles, 2-3 year of lockup period for home resold
HPR policies become more specific in 1H2017. The singles and the families have different
quota to buy house. In 1st tier cities, a family is allowed to buy two units of houses. The
singles are allowed to buy only one house. New HPR reduces valid demand in 1st tier cities.
A couple was allowed to buy 4 units, but now is only 2 units. Longer social insurance
record is another barrier for non-local home buyers. The previous version of HPR require
2-3 year record of HPR policies. The updated version required 5 year record. After 1st tier
cities introducing stricter version of HPR, 2nd tier cities follow suit.
Mortgage record is also a key factor under current HPR. Home buyers with unpaid
mortgage record are required 50%/70% down payment for first home/second home. On
the other hand, in order to reduce short term investment purchase, 1st and 2nd tier cities
introduce 2-3 year lockup period for home resold in different cities.
Figure 1: New HPR introduced in 2016
Cities
Local residents Non-local residents Down payment requirement
Family quota (units)
Single quota (units)
Quota (units)
Social
Insurance Record (Years)
First Home (No mortgage record)
Second Home (No mortgage record)
First Home (With mortgage record)
Second Home (With mortgage
record)
Beijing 2 1 1 5 35% 80% 80% 80%
Shanghai 2 1 1 (For family
only) 5 35% 70% 70% 70%
Shenzhen 2 1 1 5 30% 50% 70% 70%
Guangzhou 2 1 1 5 30% 70% 70% 70%
Nanjing 2 1 1 2 30% 50% 50% 80%
Hangzhou 2 1 (included
divorce) 1 2 30% 60% 30% 60%
Suzhou 2 1 1 5 30% 70% 70% 70%
Wuhan 3 3 1 3 30% 50% 50% 80%
Xiamen 2 1 1 3 30% 70% 30% 70%
Jinan 2 2 1 2 30% 60% 30% 60%
Zhengzhou 2 2 1 2 30% 60% 60% 60%
Hefei 2 2 1 1 30% 40% 40% 50%
Nanchang 1 1 1 2 30% 40% 40% 50%
Changsha 2 2 1 1 30% 35% 30% 45%
Tianjin 2 1 1 2 30% 70% 30% 70%
Shijiazhuan No HPR No HPR 1 1 30% 60% 30% 60%
Qindao No HPR No HPR 1 1 30% 50% 30% 50%
Fuzhou 2 2 1 1 30% 50% 30% 50%
Haikou 3 3 1 2 25% 40% 25% 50%
Ningbo 2 2 1 1 30% 40% 30% 40%
Source: CRIC; AMTD Equity Research
Government still executes the old ways to cool down the physical market: 1) control the
pace of home demand releasing; 2) control pre-sales price of new residential projects.
However, DOES IT WORK? As Figure 2 shows, the efficiency of HPR lasted 6-9 months.
After that, mom growth of home price rebounded again and turned to be positive growth
in next 6-9 months. The last HPR tightening started at October 2016. Home price index
fell from 1 in October 2016 to only 0.3 in January 2017, rebounded to 0.7 in April 2017.
According to HPR history in last 6 years, if the home price rebounded in short term, more
June 30, 2017 China Property Sector
AMTD Equity Research 6
HPR will be introduced in next 6-9 months. We estimate HPR will not be the only policy
introduced this time.
Figure 2: Efficiency of Home Purchase Restriction
Source: NBS; AMTD Equity Research
More than HPR: strict approval of pre-sales price, bond issuance suspension and enlarge land supplies
In 1Q2017, 1st & 2nd tier cities have tightened the approval for pre-sales price, mainly the
tightening measures are 1) pre-sales price of new phase must be lower than previous
phase; or 2) pre-sales price of new residence must be lower than or same as home price
of nearby residences (some cities restrict some price limit at certain district). Regarding
the rule one, it is acceptable because land cost is almost the same in different phases of
same project. It just limits the gross margin upside. However, the rule two may be
nightmare for developers, as land price keep jumping in last few years, home price is
capped as same price of old residences, which are built with much lower land cost years
ago. Some land cost of new residence is almost as same as home price of nearby
residence. Developers have to launch residences after home price of nearby project
surges rapidly, otherwise profitability of new project will be very low.
Another tightening measure is suspension of onshore bond issuance. Most applications of
bond issuance by developers are suspended from 4Q2017. There is no signal that the
suspension will be removed in the short term. As of 19 June 2017, only RMB151.7 bn of
bonds are issued by developers in onshore market, which was RMB621.2 bn in 2016.
Feedback from HK listed developers is consistent: no signal for loosening. However, some
developers have been required to submit supplementary documents, after that, no
response again. On the other hand, permission of offshore issuance from NDRC is still
needed. NDRC curbs approval of offshore bond issuance very strictly. This move also
indicates government intends to cool down land market. High liquidity will boost land price
rapidly, then home price surge simultaneously. The land price and home price form an
infinitive loop of home price rocket until liquidity dries up.
Moreover, land supply have been enlarged by the end of 2016. According to CRIC data,
in Jan. to May 2017, land supplies in 1st/2nd/3rd tier cities increased 31.2%/12.3%/21.8%
yoy. However, as credit tightening from 4Q2016, land sold in GFA recorded -1.3% yoy
decline in 1st tier cities, only 3.2%/13.7% yoy growth in 2nd/3rd tier cities. Land supply in
GFA in Shanghai Beijing and Shenzhen recorded 52.9%/56.8%/65.7% yoy growth, but
land sold in GFA in Shanghai and Beijing recorded only 1.9% and 8.4% yoy growth.
Shenzhen recorded 97.4% yoy growth, but sold over supply ratio is only 55%, much lower
than those of Beijing, Shanghai and Guangzhou, which are over 70%.
-1.5
-1.0
-0.5
0.0
0.5
1.0
1.5
2.0
2.5
2009-01 2009-09 2010-05 2011-01 2011-09 2012-05 2013-01 2013-09 2014-05 2015-01 2015-09 2016-05 2017-01
Home Price Indices of New Residence in 70 main Cities (MoM)
Investment demand curb by state council (Jan. 2010)
Higher downpayment ratio & HPR introduction (Jan. 2011)
HPR/ mortgage curb & enlarge land supply (July. 2011)
HPR introducted in more cities (Jan. 2013)
HPR/ mortgage loosen (Sep. 2014)
Downpayment ratio cut (Mar. 2015)
HPR tightening (Oct. 2016)
June 30, 2017 China Property Sector
AMTD Equity Research 7
Figure 3: Land supply in 1st / 2nd / 3rd tier cities
Cities Cities in Chinese GFA Sold in Jan. to May. 2016
(sq.m) GFA Sold in Jan. to May. 2017
(sq.m) yoy Growth
1st tier cities
Shanghai 上海 3,498,081 5,347,308 52.9%
Beijing 北京 1,654,813 2,594,801 56.8%
Guangzhou 广州 3,967,448 3,320,736 -16.3%
Shenzhen 深圳 2,024,966 3,356,256 65.7%
Sub-total 11,145,308 14,619,101 31.2%
2nd tier cities
Wuhan 武汉 11,389,221 16,586,325 45.6%
Chengdu 成都 9,091,105 9,902,280 8.9%
Tianjin 天津 15,280,436 17,248,491 12.9%
Qingdao 青岛 11,855,321 12,711,903 7.2%
Changsha 长沙 4,385,823 4,681,406 6.7%
Nanjing 南京 5,367,529 5,986,089 11.5%
Kunming 昆明 6,222,336 6,428,290 3.3%
Suzhou 苏州 5,662,251 4,717,869 -16.7%
Hangzhou 杭州 7,074,045 8,264,946 16.8%
Nanning 南宁 4,157,098 6,058,990 45.8%
Nanchang 南昌 4,108,088 4,044,492 -1.5%
Ningbo 宁波 8,077,626 8,303,321 2.8%
Dalian 大连 4,930,953 4,601,525 -6.7%
Fuzhou 福州 690,093 814,866 18.1%
Sub-total 98,291,925 110,350,793 12.3%
3rd tier cities
Zhongshan 中山 1,869,553 1,901,280 1.7%
Dongguan 东莞 3,832,863 3,584,926 -6.5%
Changzhou 常州 8,117,410 9,216,692 13.5%
Wuxi 无锡 3,375,159 2,982,048 -11.6%
Weifang 潍坊 24,212,572 31,820,039 31.4%
Zhenjiang 镇江 5,867,589 7,726,158 31.7%
Baotou 包头 2,130,686 2,956,351 38.8%
Huizhou 惠州 3,382,537 2,603,375 -23.0%
Haikou 海口 1,055,870 1,113,864 5.5%
Wenzhou 温州 3,775,275 7,128,350 88.8%
Beihai 北海 260,745 273,544 4.9%
Langfang 廊坊 892,401 1,195,246 33.9%
Dongying 东营 4,656,462 6,531,048 40.3%
Lianyungang 连云港 2,435,865 3,257,711 33.7%
Changde 常德 4,946,472 4,874,530 -1.5%
Jiangmen 江门 2,632,319 3,175,286 20.6%
Jinhua 金华 4,844,136 6,154,222 27.0%
Zhaoqing 肇庆 5,718,467 5,400,560 -5.6%
Taizhou 泰州 1,184,226 1,918,438 62.0%
Taian 泰安 3,331,442 4,426,820 32.9%
Mudanjiang 牡丹江 1,307,975 1,745,785 33.5%
Anqing 安庆 2,937,307 3,466,687 18.0%
Shantou 汕头 2,423,536 2,246,422 -7.3%
Yueyang 岳阳 952,157 1,442,879 51.5%
Sub-total 96,143,024 117,142,261 21.8%
Total 205,580,257 242,112,155 17.8%
Source: CRIC; AMTD Equity Research
June 30, 2017 China Property Sector
AMTD Equity Research 8
Sales growth momentum halted
Tightening policies show their efficiency.
In Jan. 2013, more cities introduced HPR, GFA sold growth declined from 17.3% yoy in
2013 to -7.6% yoy in 2014. In 2015, the GFA sold growth rebounded to 6.5% yoy, but
much lower than that of 2013. As the HPR loosening in 2016, GFA sold growth rebounded
22.5% yoy in 2016. However, HPR tightening comes again, the growth in Jan. to May 2017
fell to 14.3% yoy, which was up 33.2% in Jan. to May 2016.
Figure 4: Cumulative GFA sold in China
Source: NBS
The 15.7% growth seems to be good in tightening situation. However, GFA sold
breakdown by cities will show you different views:
In 1st tier cities, GFA sold in Shanghai/Beijing/Shenzhen fell 41.4%/35.6%/53.1% yoy.
Overall, GFA sold in 1st tier cities declined by 31.4%
In 2nd tier cities, Only 2 of 13 cities recorded positive yoy growth. GFA sold in 2nd tier cities
declined by 28.2%
In 3rd tier cities, sales growth becomes polarization. Sales growth in
Langfang/Beihai/Yueyang jumped to 322.1%/314.2%/161.6% yoy. Sales growth in
Shantou/Haikou/Wuxi fell to -85.5%/-70.4%/-69.1%. GFA sold in 3rd tier cities was down
by 25.8%. Our guess is the growth of home sales may be in lower tier cities not
tracked.
Figure 5: GFA sold and yoy growth in 1st tier cities in Jan. to May 2017
Source: CRIC; AMTD Equity Research
17.3%
-7.6%
6.5%
22.5%
33.2%
14.3%
-10%
0%
10%
20%
30%
40%
0
500
1,000
1,500
2,000
2013 2014 2015 2016 2016Jan. to
May
2017Jan. to
May
Cumulative GFA Sold (mn sq.m)
Cumulative GFA Sold (YTD YoY)
-41.4%-35.6%
5.2%
-53.1%
-60%
-50%
-40%
-30%
-20%
-10%
0%
10%
0
2,000,000
4,000,000
6,000,000
8,000,000
10,000,000
12,000,000
14,000,000
Shanghai Beijing Guangzhou Shenzhen
GFA Sold in Jan. to May. 2016 GFA Sold in Jan. to May. 2017 YTD YoY Growth
June 30, 2017 China Property Sector
AMTD Equity Research 9
Figure 6: GFA sold and yoy growth in 2nd tier cities in Jan. to May 2017
Source: CRIC; AMTD Equity Research
Figure 7: GFA sold and yoy growth in 3rd tier cities in Jan. to May 2017
Source: CRIC; AMTD Equity Research
Pre-sales price approval is the key in 2H2017
Moreover, pre-sales price approval is the key factor that developers have to worry. If the
pre-sales price is approved at a low price, profitability will be much lower than expectation.
However, if the developers hold on launching, interest burden will lower profit. It becomes
a dilemma for developers. Most developers are patient to wait till Golden Sept. & Silver
Oct (金九银十 ) in order to launch new supplies at desirable price. The strict
tightening intends to cool down the market and lower home price, not clamp down
the market.
-31.1%
-69.4%
6.7%
-58.1%
-16.3%
-51.1%
-28.3%
-2.2% -3.2%
14.6%
-35.0%
-86.6%
-2.2%
-100%
-80%
-60%
-40%
-20%
0%
20%
0
2,000,000
4,000,000
6,000,000
8,000,000
10,000,000
12,000,000
14,000,000
16,000,000W
uhan
Che
ngdu
Qin
gdao
Nan
jing
Kun
min
g
Suz
hou
Han
gzho
u
Nan
nin
g
Nan
chan
g
Nin
gbo
Fuz
hou
Qua
nzho
u
Hoh
hot
GFA Sold in Jan. to May. 2016 GFA Sold in Jan. to May. 2017 YTD YoY Growth
-200%
-100%
0%
100%
200%
300%
400%
0
1,000,000
2,000,000
3,000,000
4,000,000
5,000,000
6,000,000
Don
ggua
n
Wux
i
Zhe
njia
ng
Hui
zhou
Jilin
Wen
zhou
Bei
hai
Lan
gfa
ng
Don
gyin
g
Lian
yung
ang
Cha
ngde
Yan
gzho
u
Jian
gmen
Zha
oqin
g
Tai
zhou
Mud
anjia
ng
Anq
ing
Sha
nto
u
Yue
yang
GFA Sold in Jan. to May. 2016 GFA Sold in Jan. to May. 2017 YTD YoY Growth
June 30, 2017 China Property Sector
AMTD Equity Research 10
Inventories & Investment
It is unavoidable to discuss these topics in property sector report. We all know property
play crucial role in GDP growth. However, how crucial is the property market?
Last round of loosening succeed in destocking
Due to the strong sales in 2016/17, national inventory months have declined to a very
healthy level of only 21.3 months in May 2017, the lowest level since 2011. This gives
room and time for the tightening policies.
Saleable GFA peaked in Feb. 2016. Then it declined steadily and recorded yoy declined
in Nov. 2016. It is the first time recorded yoy decline of saleable GFA since 2004. In 2015,
government loosened HPR and lowered down payment ratio, which released demand that
have been curbed for 2-3 years. Sales boomed and inventory keep declining. In May 2017,
saleable GFA declined by 8.5% yoy, while saleable residential GFA further declined by
17.8% yoy.
Figure 8: Healthy inventory months give room and time window for tightening policies to play out
Source: NBS; AMTD Equity Research
Figure 9: saleable residential GFA Figure 10: saleable GFA
Source: NBS Source: NBS
-20
-10
0
10
20
30
40
50
60
0
10,000
20,000
30,000
40,000
50,000
201
2-02
201
2-07
201
2-12
201
3-05
201
3-10
201
4-03
201
4-08
201
5-01
201
5-06
201
5-11
201
6-04
201
6-09
201
7-02
Saleable residantial GFA ('0000 sq.m)
Saleable residantial GFA YoY (%)
-10
0
10
20
30
40
50
0
20,000
40,000
60,000
80,000
201
2-02
201
2-07
201
2-12
201
3-05
201
3-10
201
4-03
201
4-08
201
5-01
201
5-06
201
5-11
201
6-04
201
6-09
201
7-02
Saleable GFA ('0000 sq.m)
Saleable GFA YoY (%)
June 30, 2017 China Property Sector
AMTD Equity Research 11
Fierce competition of land auction in 2nd tier cities, more capital flows into 3rd tier cities recently.
According to Wind, the land sold in top 100 cities declined in last four years. Over 50%/40%
of GFA sold are contribution from 3rd/2nd tier cities. In terms of value of land sold, 3rd tier
cities only contributed 23.2% of total value. 61.9% of total value are contributed by 2nd tier
cities.
Before 2015, most of developers were chasing land bank in 1st tier cities. Land auctions
became fiercer. Average premium rate of land sold in 1st tier cities is 25.3%. Some
developers shifted to 2nd tier cities for better margin. The success of these developers
attracted more developers entered 2nd tier and 3rd tier cities, especially satellite cities of 1st
tier cities, e.g: Huizhou, Dongguan, Suzhou, Jiaxin and Langfang. Premium rate of land
sold in 2nd tier and 3rd tier cities jumped from single digit to over 60%, even over 90%.
Figure 11: Land sold in 100 cities
Source: Wind
Figure 12: Value of land sold in 100 cities
Source: Wind
Figure 13: Premium rate of land sold in 100 cities
Source: Wind
0
500
1,000
1,500
2,000
2013 2014 2015 2016 2016 Jan. to May 2017 Jan. to May
Land sold in 1st tier cities in 100 cities (GFA mn sq.m) Land sold in 2nd tier cities in 100 cities (GFA mn sq.m)Land sold in 3rd tier cities in 100 cities (GFA mn sq.m)
0
500
1,000
1,500
2,000
2,500
3,000
2013 2014 2015 2016 2016 Jan. to May 2017 Jan. to May
Value of land sold in 1st tier cities in 100 cities (RMB bn) Value of land sold in 2nd tier cities in 100 cities (RMB bn)Value of land sold in 3rd tier cities in 100 cities (RMB bn)
0
50
100
150 Premium rate of land price 1st tier cities Premium rate of land price 2nd tier cities
Premium rate of land price 3rd tier cities
June 30, 2017 China Property Sector
AMTD Equity Research 12
Real estate investment come to steady and healthy growth after unreasonable growth in 2011-2013.
Newly commencement always lag behind by GFA sold. Gap between newly commence
GFA and GFA sold is narrowing in the last four years. Growth of newly commence GFA
are lower than that of GFA sold in 2015/2016/first 5 months of 2017. It indicates 1)
Developers are more cautious on commencement, in order to avoid liquidity crisis; and 2)
policy uncertainty in the near term.
Figure 14: Newly commence GFA and GFA sold
Source: NBS
As more cities introduced HPR in early 2013, growth of GFA sold and completed
investment of real estate came to a turning point in 2013. Growth of completed investment
declined from 2013 to 2015, bottomed out in 2015, due to loosening of HPR. Although
saleable GFA is declining, developers are still cautious on newly commencement. HPR
loosening released demands in 2015, meanwhile, home price surged again. Growth of
home price is higher than government’s expectation in 2016, new round of HPR tightening
has come 4Q2016. Policy uncertainty and credit tightening affect developers’ confidence.
Figure 15: Completed investment of real estate Figure 16: Completed investment of residence
Source: NBS Source: NBS
13.5%
16.2%
-14.0%
8.1%
18.3%
9.5%
17.3%
-7.6%
6.5%
22.5%
33.2%
14.3%
-20%
-10%
0%
10%
20%
30%
40%
0
500
1,000
1,500
2,000
2,500
2013 2014 2015 2016 2016 Jan. to May 2017 Jan. to May
Newly commence GFA (mn sq.m) Cumulative GFA Sold (mn sq.m)
Newly commence GFA (YTD YoY %) Cumulative GFA Sold (YTD YoY)
33.2%27.9%
16.2%19.8%
10.5%
1.0%
6.9%7.0%
8.8%
0%
10%
20%
30%
40%
0
2,000
4,000
6,000
8,000
10,000
12,000
2010 2011 2012 2013 2014 2015 2016 2016Jan.to
May.
2017Jan.to
May.
Completed investment of real estate (RMB bn)
YoY
32.9%
30.2%
11.4%
19.4%
9.2%
0.4% 6.4% 6.8%
10.0%
0%
10%
20%
30%
40%
01,0002,0003,0004,0005,0006,0007,0008,000
2010 2011 2012 2013 2014 2015 2016 2016Jan.to
May
2017Jan.to
May
Completed investment of residence(RMB bn)
YoY
June 30, 2017 China Property Sector
AMTD Equity Research 13
Consolidators are growing fast
Giants are gaining more market share, which have been priced in share price. However,
will share price keep gaining in 2H2017?
Great financial improvement after a loosening year.
Loosening in 2015 and 2016 further released home demand in 2016. Home sales
rebounded and home price surged in 2016. All developers have grasped the window
period to improve sales performance. Besides, 18 of 29 developers have reduced their net
gearing ratio in FY16. The highest reduction is Jingrui, which declined 107 pts of net
gearing ratio. In the giants group, COLI and Country Garden reduced their net gearing
ratio by 29.4 pts and 34.6 pts. In mid-size group, Times ppty./Sino-ocean/Future Land/
reduced their net gearing ratio by 46.8/20.5/20.4 pts. There are some exceptions, e.g.:
Evergrande up 206 pts with very aggressive land acquisitions; Sunac China up 157.7 pts
with land acquisitions; R&F up 48.1 pts; Modern Land up 38.8 pts with land replenishment.
.
Figure 17: Net gearing ratio comparison
Net gearing Ratio
% FY2014 FY2015 FY2016 FY14/FY15 Change (pts) FY15/FY16 Change (pts)
Country Garden 50.6 82.0 47.4 31.4 -34.6
Vanke 6.3 14.5 30.5 8.2 16.1
Evergrande 226.6 260.5 466.7 33.9 206.1
COLI 29.1 38.1 8.6 9.0 -29.4
Sunac 22.1 37.9 195.5 15.7 157.7
Longfor 57.6 55.0 54.1 -2.6 -0.9
CR Land 41.9 33.6 33.3 -8.3 -0.3
CIFI 48.1 54.8 50.7 6.7 -4.2
Shimao 66.9 59.4 52.4 -7.4 -7.0
Greentown 97.7 98.5 91.2 0.8 -7.3
Future Land 64.1 66.9 46.5 2.8 -20.4
R & F Properties 171.2 119.7 167.8 -51.5 48.1
Agile 76.6 62.5 66.4 -14.1 3.9
BJ Capital Land 87.2 112.5 132.4 25.3 19.9
Sino-ocean 58.9 59.0 38.5 0.1 -20.5
Poly Property 113.5 130.4 112.1 16.9 -18.3
Logan 80.3 63.7 76.2 -16.6 12.6
Yuexiu 65.3 75.8 65.8 10.5 -10.0
Jinmao 72.0 64.8 61.4 -7.2 -3.5
Kaisa 431.9 528.7 332.6 96.8 -196.0
COGO 90.4 76.1 71.2 -14.3 -4.9
Times property 146.6 120.2 73.4 -26.5 -46.8
SCE 94.3 89.1 109.1 -5.2 20.0
Aoyuan 105.2 73.7 62.2 -31.6 -11.5
Central China 64.2 43.3 65.5 -20.9 22.1
Powerlong 71.4 67.2 75.4 -4.2 8.2
Modern Land 52.9 76.1 114.9 23.2 38.8
Jingrui 193.7 214.3 107.3 20.5 -107.0
Fantasia 107.6 98.1 96.1 -9.5 -1.9
Source: Bloomberg, companies, AMTD Equity Research
June 30, 2017 China Property Sector
AMTD Equity Research 14
Booking margins also have improved in FY16
Booking GPM in FY16 have significantly improved. In FY15, only 4 of 29 companies
recorded yoy increase of GPM. In FY16, only 7 of 29 companies recorded decline of GPM.
Regarding ROE, Country Garden/Vanke/COLI’s ROE are over 15%; some mid-size
companies have very high ROE: Logan 27.2%, SCE 27.0%, Times ppty. 24.1%, Shimao
20.2%
Figure 18: Profitability comparison
Gross Margin Net Income Margin ROE
FY2014 FY2015 FY2016 FY14/FY15
Change FY15/FY16
Change FY2014 FY2015 FY2016 FY14/FY15
Change FY15/FY16
Change FY2014 FY2015 FY2016
Country Garden 26.1 20.2 21.1 -5.9 0.9 12.1 8.2 7.5 -3.9 -0.7 20.3 15.2 17.0
Vanke 25.1 22.2 25.5 -2.9 3.3 11.4 10.2 9.2 -1.2 -1.0 19.1 19.2 19.7
Evergrande 28.5 28.1 28.1 -0.4 0.0 15.2 11.7 7.4 -3.5 -4.2 25.3 20.5 10.7
COLI 30.0 28.8 28.8 -1.3 0.0 20.8 21.6 23.3 0.8 1.7 22.3 20.2 17.1
Sunac 17.3 12.4 13.7 -4.9 1.3 12.9 14.3 7.9 1.5 -6.5 21.5 18.7 11.7
Longfor 26.5 27.4 29.1 0.9 1.6 16.4 19.0 16.7 2.6 -2.3 19.7 17.5 15.7
CR Land 30.5 31.1 33.7 0.6 2.6 16.9 17.0 17.8 0.2 0.8 15.9 16.0 16.8
CIFI 32.5 28.5 27.6 -4.0 -0.9 14.5 10.6 8.7 -3.9 -1.9 18.3 12.6 10.1
Shimao 25.9 22.7 25.4 -3.1 2.7 11.5 11.7 12.6 0.2 0.9 19.8 18.2 20.2
Greentown 25.4 20.8 20.8 -4.6 0.0 6.5 3.1 6.6 -3.3 3.5 7.1 2.2 7.9
Future Land 18.7 20.4 23.4 1.7 3.0 5.0 4.3 4.9 -0.6 0.6 14.3 13.0 15.9
R & F Properties 35.4 32.1 28.3 -3.3 -3.8 20.9 15.2 13.1 -5.7 -2.1 15.5 12.2 16.0
Agile 32.4 25.1 26.5 -7.3 1.3 12.1 4.1 5.8 -8.0 1.7 13.6 4.1 6.6
BJ Capital Land 25.0 12.1 10.8 -13.0 -1.2 18.0 14.0 10.7 -4.0 -3.2 19.0 17.0 12.7
Sino-ocean 21.0 20.6 22.1 -0.4 1.5 11.8 7.7 11.0 -4.1 3.3 11.1 5.2 8.7
Poly Property 19.8 11.5 16.3 -8.3 4.8 3.3 -10.8 0.5 -14.0 11.3 3.1 -10.2 0.3
Logan 30.4 30.4 31.9 0.0 1.5 18.8 18.2 21.9 -0.6 3.7 25.3 21.4 27.2
Yuexiu 26.4 21.1 20.8 -5.3 -0.3 15.7 4.6 7.4 -11.2 2.8 9.3 3.4 5.1
Jinmao 39.1 38.7 37.4 -0.5 -1.3 17.9 17.1 9.3 -0.8 -7.9 17.1 12.2 7.9
Kaisa 14.6 3.1 13.0 -11.5 9.9 -6.6 -10.3 -3.4 -3.7 6.8 -8.3 -8.0 -4.6
COGO 24.1 15.6 17.2 -8.4 1.5 9.1 5.1 5.3 -3.9 0.1 10.7 7.3 8.3
Times property 30.6 26.0 26.2 -4.6 0.2 12.3 10.4 12.1 -1.9 1.6 27.1 22.7 24.1
SCE 34.9 28.2 25.0 -6.7 -3.1 13.1 10.9 17.0 -2.2 6.1 14.7 13.6 27.0
Aoyuan 29.6 27.6 27.7 -2.0 0.1 11.6 8.5 7.4 -3.1 -1.0 10.8 10.2 10.3
Central China 33.6 22.2 24.1 -11.4 2.0 9.6 6.4 4.2 -3.2 -2.1 14.2 12.1 6.1
Powerlong 28.8 32.9 33.4 4.1 0.5 14.6 18.7 18.3 4.1 -0.4 7.7 10.6 11.4
Modern Land 40.6 30.9 19.5 -9.6 -11.5 12.8 9.1 7.9 -3.7 -1.2 19.5 17.4 15.8
Jingrui 18.3 3.0 4.1 -15.3 1.0 5.2 -5.3 1.2 -10.5 6.4 8.1 -10.0 3.2
Fantasia 38.4 30.9 32.3 -7.6 1.5 17.8 15.6 7.7 -2.2 -7.9 14.9 12.2 7.5
Source: Bloomberg, companies, AMTD Equity Research
June 30, 2017 China Property Sector
AMTD Equity Research 15
Sales performances of listed developers are unexpectedly good.
Although sales data breakdown by cities shows that the property sales growth slowed
down, it is surprising that listed developers’ performances are unexpectedly good. 5
companies have achieved over 50% of their target. Longfor even achieved 69% of its
target. Developers mainly in 3rd tier cities, Evergrande, Country Garden and COGO,
achieved RMB183 bn, RMB224 bn and HKD13 bn in first 5 months of 2017,
representing 75.9% yoy, 30.9% yoy and 126.5% yoy. We believe there are some
positive factors in 3rd cities: 1) less tightening on pre-sales price approval, 2) lower
home price with lower risk control for commercial banks, 3) destocking in 3rd tier
cities and no HPR in most of 3rd tier cites.
Figure 19: Sales target achievement in Jan. to May 2017
Source: Company data; AMTD Equity Research
Giants, Vanke & COLI, whose core assets locate in 1st and 2nd tier cities, achieved
RMB228 bn and HKD83 bn, down by 1.3% and 0.6% yoy. Sunac/Longfor/CR Land are
catching up with COLI, which achieved RMB80 bn /76 bn/53 bn, representing 91%/54%/49%
yoy growth.
Figure 20: Sales comparison of over RMB20 bn sales in Jan. to May 2017
Source: Company data; AMTD Equity Research
0%
15%
30%
45%
60%
75%sales target achievement %
30.9%
-1.3%
75.9%
34.8%
-0.6%
91.0%
54.4% 49.0% 43.7% 40.2%
-2.3%-10.4%
113.7%
42.1%
7.7%
-20.0%
0.0%
20.0%
40.0%
60.0%
80.0%
100.0%
120.0%
0
100
200
300
400
500
Jan.-May 2017 (RMB Billion)
2017 Sales Target (RMB Billion)
YoY
June 30, 2017 China Property Sector
AMTD Equity Research 16
In the group of below RMB20 bn sales, all of listed developers recorded moderate yoy
growth, from 8% to 35%.
Figure 21: Sales comparison of below RMB20 bn sales in Jan. to May 2017
Source: Company data; AMTD Equity Research
Sector leaders preformed much better than smaller developers. Market concentration
accelerates and sales scale become the key of developers. The era of oligopoly has
come. Top 20 companies accounted for 25.2% of total sales of commercial house in
China. Top 100 companies accounted for 44.8% of total sales in China. 21-100
ranking companies only accounted for 19.6% of total sales. In first 5 months of 2017,
top 20 accounted for 59.6% of total sales, top 100 accounted for 37.1% of total sales, 21-
100 ranking companies only accounted for 22.5%. Leaders will enjoy lower interest cost,
higher pricing power with strong brand premium and more co-operating opportunities. In
current market environment. We believe in currently situation, more saleable
resource in 3rd tier cities and satellite cities of 1st tier cities should have better sales
performance.
Figure 22: % of Top 20 &100 sales of total home sales in China
Source: Company data; CRIC, NBS
34.1%
3.8%18.8% 21.6%
8.1%
64.9%43.7%
126.5%
0.5%
68.6%
26.9%14.8%
-43.6%
-0.6% -5.2%-27.5%
-100.0%
-50.0%
0.0%
50.0%
100.0%
150.0%
0
10
20
30
40
50
60
70 Jan.-May 2017 (RMB Billion)
2017 Sales Target (RMB Billion)
YoY
18.9% 22.8%23.1%
25.2%
37.1%37.8% 40.0%
44.8%59.6%
0%
10%
20%
30%
40%
50%
60%
70%
0
2,000
4,000
6,000
8,000
10,000
12,000
14,000
2013 2014 2015 2016 2017 Jan.to May
Cumulative sales of commercial house (RMB Bn)Cumulative contracted sales from top 20 companiesCumulative contracted sales from top 100 companiesTop 20 over total sales (%)Top 100 over total sales (%)
June 30, 2017 China Property Sector
AMTD Equity Research 17
Who have got too much land bank?
Low land bank year doesn't mean low growth potential; oppositely, it means health
turnover rate and better sales performance. However, if land bank year is longer than 5
years that would be a signal that the companies have acquired too many land plot without
development abilities. Giants usually have 4.1-5.1 of land bank year, as high turnover.
Holding too many land bank will have more interest cost (most companies acquired land
by leverage). However, if the land bank year is lower than 2.5 years that would be a hint
that the companies face sustainable development issue.
Companies with high land bank year always go with high net gearing ratio, because
inventories have not been converted to profit effectively. If we assume home price
unchanged but growth maintains, more GFA will be sold, how will the land bank year be?
Giants will have 3.4-4.3 years. Sunac still has 7.3 years. Expected land bank year of
Greentown/R&F/Jinmao/Powerlong/Fantasia are higher than 7 years. We still believe 3-5
year should be comfort room for developers, good for balance sheet and lower interest
cost in tightening policy and credit environment.
Figure 23: Land bank comparison
('000 sq.m.) Land bank as of
Dec 2016 Land acquired in
2016 GFA Sold
Land bank year
Expected growth of
sales
Expected GFA sold in
2017
Land bank year (under expected sales)
Country Garden 166,040 87,520 37,827 4.4 29.5% 48,989 3.4
Vanke 112,840 31,570 27,654 4.1 15.3% 31,877 3.5
Evergrande 229,000 102,380 44,690 5.1 20.5% 53,864 4.3
COLI 56,770 9,716 13,358 4.2 8.1% 14,441 3.9
Sunac 72,913 47,730 7,267 10.0 37.0% 9,956 7.3
Longfor 41,475 12,549 5,947 7.0 24.8% 7,422 5.6
CR Land 44,845 10,520 7,806 5.7 20.7% 9,420 4.8
Shimao 30,790 3,965 4,916 6.3 22.6% 6,028 5.1
CIFI 17,500 6,500 3,691 4.7 17.4% 4,335 4.0
Greentown 45,570 2,282 6,245 7.3 -6.1% 5,867 7.8
Future Land 35,320 14,242 5,949 5.9 36.2% 8,102 4.4
R & F Properties 42,965 5,041 4,917 8.7 20.0% 5,900 7.3
Agile 32,600 2,320 5,407 6.0 13.6% 6,143 5.3
BJ Capital Land 11,120 1,660 2,205 5.0 9.8% 2,422 4.6
Sino-ocean 21,699 4,765 2,702 8.0 19.1% 3,218 6.7
Poly Property 19,000 1,230 2,788 6.8 0.3% 2,796 6.8
Logan 14,090 1,966 3,201 4.4 20.2% 3,847 3.7
Yuexiu 9,660 4,210 2,560 3.8 9.1% 2,793 3.5
Jinmao 35,825 6,211 2,388 15.0 54.8% 3,697 9.7
Kaisa 21,300 1,622 2,269 9.4 n.a. n.a. n.a.
COGO 17,741 1,353 2,674 6.6 -0.1% 2,672 6.6
Times property 13,064 3,438 2,714 4.8 10.8% 3,008 4.3
SCE 9,100 1,680 1,797 5.1 19.0% 2,139 4.3
Aoyuan 14,650 3,140 2,966 4.9 30.1% 3,858 3.8
Central China 20,920 1,510 3,017 6.9 33.0% 4,013 5.2
Powerlong 13,200 3,823 1,508 8.8 13.4% 1,710 7.7
Modern Land 5,403 2,080 1,436 3.8 32.9% 1,908 2.8
Jingrui 3,023 986 1,353 2.2 n.a. n.a. n.a.
Fantasia 14,976 n.a. 1,325 11.3 22.9% 1,629 9.2
Source: Bloomberg, Company data
June 30, 2017 China Property Sector
AMTD Equity Research 18
Be cautious on giants, look for safe margin after consolidators gained more YTD
We expect the property sector valuation to de-rate in 2H17. We selectively overweigh
developers with achievable presales growth, less share price gain YTD, and relatively low
valuation. We are cautious on developers with big share price gains YTD, as main
consolidators, Evergrande and Country Garden performed very well YTD, up 187% and
106%. Thanks to the rapid growth of contracted sales in 3rd tier cities. Sunac also gained
137% YTD. Future Land and COGO have rapid growth of contracted sales in Jan. to May
2017, which have priced in the share price as well. As HPR continues, sales performance
is expected to be affected, high yoy growth in first 5 months in 2017 might not happen
again in 2H2017. Sales in 1st /2nd cities are expected to slow down, sales in 3rd tier cities
and satellite cities of 1st tier cities expected to keep robust in 2H2017. However, positive
factors of 3rd tier cities have been priced in share price of Evergrande/ Country
Garden/ COGO.
Or we should look at some names with low valuation, lower gain YTD, high growth
potential, high ROE and moderate dividend yield. Currently, new round of HPR has
started, we haven’t seen HPR influence on valuation. Moreover, if home sales slows down,
we should choose some defensive names in foreseeable downtrend of valuation. The
current P/E of property sector is about 8.3x, approaching their highs in 2015 and in
2012. We look back to 6 year ago, the hardest time in 2011, the market cap weighted
P/E of property sector was only 3.9x. Giants and 3rd tier cities players with 8x P/E
and over 50% gain YTD should be avoided. On the other hand, names with low P/E
& P/B, 15% ROE and high dividend yield should be have higher safety margin and
attractive for long-only funds.
Figure 24: Market cap weighted PE vs. Home price indices mom
Source: Bloomberg; NBS; AMTD Equity Research
Figure 25: Share price gain comparison
Source: Bloomberg; NBS; AMTD Equity Research
-1.5
-1.0
-0.5
0.0
0.5
1.0
1.5
2.0
2.5
0x
2x
4x
6x
8x
10x
12x
14x
16x
2009-01 2010-01 2011-01 2012-01 2013-01 2014-01 2015-01 2016-01 2017-01
Marcap weighted P/E Home Price Indices of New Residence in 70 main Cities (MoM)
Investment demand curb by state council (Jan. 2010)
Higher downpayment ratio & HPR introduction (Jan. 2011)
HPR/ mortgage curb & enlarge land supply (July. 2011)
HPR introducted in more cities (Jan. 2013)
HPR/ mortgage loosen (Sep. 2014)Downpayment ratio cut (Mar. 2015)
HPR tightening (Oct. 2016)
187%
137%
106%87% 83% 82%
68% 63% 57%46% 44% 42% 37% 33% 33% 31% 30% 29% 28% 25% 25% 24% 19% 13% 11% 10% 5%
0%
50%
100%
150%
200%
June 30, 2017 China Property Sector
AMTD Equity Research 19
Figure 26: Peers comparison
Company Currency Mkt Cap Last price PER PB D/Y% ROE (%)
(million) (HKD) 17F 18F 19F 17F 18F 19F 17F 17F
Country Garden HKD 190,785 8.94 11.6 9.1 7.0 2.0 1.7 1.3 2.7 19.2
Vanke HKD 312,305 22.20 8.4 7.2 6.5 1.6 1.4 1.3 4.9 20.8
Evergrande HKD 182,450 13.94 13.0 8.6 6.6 2.7 2.1 1.6 4.3 21.6
COLI HKD 249,801 22.80 7.2 6.4 5.8 1.0 0.9 0.8 3.6 14.6
Sunac HKD 60,067 15.40 18.7 10.4 7.2 2.0 1.8 1.5 1.8 9.4
Longfor HKD 97,245 16.56 8.9 7.7 6.5 1.2 1.1 1.0 3.7 14.9
Cr Land HKD 156,986 22.65 8.2 7.1 6.3 1.2 1.0 0.9 3.5 15.6
CIFI HKD 45,589 13.46 5.9 5.1 4.5 0.7 0.6 0.6 6.1 12.1
Shimao HKD 22,421 3.29 5.4 4.4 3.7 1.1 0.9 0.8 6.7 21.8
Greentown HKD 18,583 8.59 8.7 7.9 7.6 0.6 0.6 0.5 2.0 6.6
Future Land HKD 16,408 2.90 8.1 5.6 4.8 1.3 1.1 0.9 3.3 21.4
R & F HKD 38,991 12.10 4.6 4.2 3.8 0.7 0.6 0.6 9.1 15.7
Agile HKD 27,811 7.10 6.6 5.8 5.2 0.6 0.6 0.5 6.2 9.2
BJ Capital Land HKD 11,052 3.65 5.7 4.1 n.a. 0.6 0.6 n.a. 6.6 19.3
Sino-Ocean HKD 28,333 3.77 6.7 5.8 5.1 0.5 0.5 0.5 5.9 8.4
Poly Property HKD 12,303 3.36 33.3 19.3 15.6 0.5 0.5 0.5 0.4 1.4
Logan HKD 29,350 5.34 6.2 4.7 4.0 1.2 1.0 0.9 5.7 18.8
Yuexiu HKD 16,246 1.31 8.7 7.4 6.9 0.4 0.4 0.4 4.9 5.2
Jinmao HKD 32,337 3.03 8.9 7.4 6.5 0.8 0.8 0.7 4.4 10.3
COGO HKD 9,448 4.14 6.2 5.3 4.5 0.7 0.7 0.6 1.0 13.4
Times Property HKD 8,412 4.83 3.4 2.5 2.5 0.7 0.6 0.5 9.3 21.9
SCE HKD 11,436 3.34 6.2 4.7 3.6 1.0 0.9 0.7 5.0 17.8
Aoyuan HKD 6,171 2.31 4.2 3.3 2.7 0.5 0.5 0.4 9.1 14.5
Central China HKD 4,298 1.76 3.6 2.7 3.3 0.5 0.4 0.4 8.0 15.0
Powerlong HKD 13,391 3.35 4.8 4.1 3.8 0.5 0.4 0.4 5.7 10.8
Modern Land HKD 3,079 1.23 3.1 2.8 2.5 0.4 0.5 0.4 8.5 18.6
Fantasia HKD 6,396 1.11 6.9 5.1 4.2 0.5 0.5 0.4 5.2 6.9
Median 6.7 5.6 5.0 0.7 0.6 0.6 5.0 14.9
Simple Average 8.3 6.3 5.4 0.9 0.8 0.7 5.1 14.3
Weighted Average 9.2 7.3 6.1 1.4 1.2 1.0 4.2 16.7
Source: Bloomberg; AMTD Equity Research Note: As of 29 June 2017
AMTD Equity Research 20
IMPORTANT DISCLOSURES
Analyst Certification
We, Donald Yu and Michelle Li, hereby certify that (i) all of the views expressed in this research report reflect accurately our personal views about the subject company or companies and its or their securities; and (ii) no part of our compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed by us in this research report, nor is it tied to any specific investment banking transactions performed by AMTD Asset Management Limited. Firm Disclosure
AMTD Asset Management Limited has investment banking relationship with R&F Properties, Logan and Aoyuan and/or its affiliate(s) within the past 12 months.
AMTD Asset Management Limited Address: 23/F & 25/F, Nexxus Building, No. 41 Connaught Road Central, Central, Hong Kong Tel: (852) 3163-3288 Fax: (852) 3163-3289
GENERAL DISCLOSURES
The research report is prepared by AMTD Asset Management Limited (“AMTD”) and is distributed to its selected clients. This research report provides general information only and is not to be construed as an offer to sell or a solicitation of an offer to buy any security in any jurisdiction where such offer or solicitation would be illegal. It does not (i) constitute a personal advice or recommendation, including but not limited to accounting, legal or tax advice, or investment recommendations; or (ii) take into account any specific clients’ particular needs, investment objectives and financial situation. AMTD does not act as an adviser and it accepts no fiduciary responsibility or liability for any financial or other consequences. This research report should not be taken in substitution for judgment to be exercised by clients. Clients should consider if any information, advice or recommendation in this research report is suitable for their particular circumstances and seek legal or professional advice, if appropriate. This research report is based on information from sources that we considered reliable. We do not warrant its completeness or accuracy except with respect to any disclosures relative to AMTD and/or its affiliates. The value or price of investments referred to in this research report and the return from them may fluctuate. Past performance is not reliable indicator to future performance. Future returns are not guaranteed and a loss of original capital may occur. The facts, estimates, opinions, forecasts and any other information contained in the research report are as of the date hereof
and are subject to change without prior notification. AMTD, its group companies, or any of its or their directors or employees (“AMTD Group”) do not represent or warrant, expressly or impliedly, that the information contained in the research report is correct, accurate or complete and it should not be relied upon. AMTD Group will accept no responsibilities or liabilities whatsoever for any use of or reliance upon the research report and its contents. This research report may contain information from third parties, such as credit ratings from credit ratings agencies. The reproduction and redistribution of the third party content in any form by any mean is forbidden except with prior written consent from the relevant third party. Third party content providers do not guarantee the timeliness, completeness, accuracy or
availability of any information. They are not responsible for any errors or omissions, regardless of the cause, or for the results obtained from the use of such content. Third party content providers give no express or implied warranties, including, but not limited to, any warranties of merchantability of fitness for a particular purpose or use. Third party content providers shall not be liable for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including lost income or profits and opportunity costs) in connection with any use of their content. Credit ratings are statements of opinions and are not statements of fact or recommendations to purchase, hold or sell securities. They do not address the suitability of securities for investment purposes, and should not be relied on as investment advice. To the extent allowed by relevant and applicable law and/or regulation: (i) AMTD, and/or its directors and employees may deal as principal or agent, or buy or sell, or have long or short positions in, the securities or other instruments based thereon, of issuers or securities mentioned herein; (ii) AMTD may take part or make investment in financing transactions with, or provide other services to or solicit business from issuer(s) of the securities mentioned in the research report; (iii) AMTD may make a market in the securities in respect of the issuer mentioned in the research report; (iv) AMTD may have served as manager or co-manager of a public offering of securities for, or currently may make a primary market in issues of, any or all of the entities mentioned in this research report or may be providing, or have provided within the previous 12 months, other investment banking services, or investment services in relation to the investment concerned or a related investment.
AMTD controls information flow and manages conflicts of interest through its compliance policies and procedures (such as, Chinese Wall maintenance and staff dealing monitoring). The research report is strictly confidential to the recipient. No part of this research report may be reproduced or redistributed in any form by any mean to any other person without the prior written consent of AMTD Asset Management Limited.